[KWANTAS] QoQ TTM Result on 31-Dec-2001 [#2]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- -37.87%
YoY- -49.57%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 988,643 858,830 824,782 834,259 790,180 828,932 771,184 17.99%
PBT 16,473 8,732 9,354 13,897 22,436 28,586 29,411 -32.02%
Tax -3,537 -3,037 -1,550 -2,350 -3,850 -3,850 -3,453 1.61%
NP 12,936 5,695 7,804 11,547 18,586 24,736 25,958 -37.11%
-
NP to SH 12,936 5,695 7,804 11,547 18,586 24,736 25,958 -37.11%
-
Tax Rate 21.47% 34.78% 16.57% 16.91% 17.16% 13.47% 11.74% -
Total Cost 975,707 853,135 816,978 822,712 771,594 804,196 745,226 19.66%
-
Net Worth 317,142 282,647 312,465 308,821 304,377 224,363 221,752 26.91%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 10,086 15,848 31,681 29,600 -
Div Payout % - - - 87.35% 85.27% 128.08% 114.03% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 317,142 282,647 312,465 308,821 304,377 224,363 221,752 26.91%
NOSH 140,952 141,323 140,000 140,373 140,266 139,999 140,092 0.40%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 1.31% 0.66% 0.95% 1.38% 2.35% 2.98% 3.37% -
ROE 4.08% 2.01% 2.50% 3.74% 6.11% 11.02% 11.71% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 701.40 607.70 589.13 594.31 563.34 592.09 550.48 17.51%
EPS 9.18 4.03 5.57 8.23 13.25 17.67 18.53 -37.36%
DPS 0.00 0.00 0.00 7.20 11.30 22.63 21.13 -
NAPS 2.25 2.00 2.2319 2.20 2.17 1.6026 1.5829 26.39%
Adjusted Per Share Value based on latest NOSH - 140,373
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 317.20 275.55 264.63 267.67 253.52 265.96 247.43 17.99%
EPS 4.15 1.83 2.50 3.70 5.96 7.94 8.33 -37.12%
DPS 0.00 0.00 0.00 3.24 5.08 10.16 9.50 -
NAPS 1.0175 0.9069 1.0025 0.9908 0.9766 0.7199 0.7115 26.90%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.02 0.88 0.82 0.75 0.68 0.67 0.65 -
P/RPS 0.15 0.14 0.14 0.13 0.12 0.11 0.12 16.02%
P/EPS 11.11 21.84 14.71 9.12 5.13 3.79 3.51 115.42%
EY 9.00 4.58 6.80 10.97 19.49 26.37 28.51 -53.60%
DY 0.00 0.00 0.00 9.60 16.62 33.78 32.51 -
P/NAPS 0.45 0.44 0.37 0.34 0.31 0.42 0.41 6.39%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 30/08/02 28/05/02 28/02/02 29/11/01 29/08/01 28/05/01 -
Price 1.02 1.20 0.95 0.75 0.75 0.86 0.69 -
P/RPS 0.15 0.20 0.16 0.13 0.13 0.15 0.13 10.00%
P/EPS 11.11 29.78 17.04 9.12 5.66 4.87 3.72 107.24%
EY 9.00 3.36 5.87 10.97 17.67 20.54 26.85 -51.71%
DY 0.00 0.00 0.00 9.60 15.07 26.31 30.62 -
P/NAPS 0.45 0.60 0.43 0.34 0.35 0.54 0.44 1.50%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment